The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥394.14Fair value¥664.57Bull¥1,026.10
FairClose
52-week traded range
52W low ¥482.0052W high ¥841.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ULS Group,Inc. closed at ¥514.00, 22.7% below the consensus fair value of ¥664.57 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 14.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥568.59
+10.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥410.87
-20.1%
√(22.5 × EPS × BVPS)
EPS=36.2, BVPS=207.26 · outside Graham range (P/E 14.2, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥724.00
+40.9%
EPS × 20x (sector P/E)
EPS=36.2, Sector P/E=20x
Peter Lynch (PEG)
¥700.83
+36.3%
EPS × Growth% (PEG = 1 is fair)
EPS=36.2, g=19.4%
EV/EBITDA
¥1,026.10
+99.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.19B
Dividend Discount (DDM)
¥394.14
-23.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.3, r=10%, g=8%
Book Value (P/B)
¥663.23
+29.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=207.26, ROE=18.8%, g=6%, r=10%
Reverse DCF
¥514.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 19.4%
Margin of Safety
¥425.87
-17.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=567.82, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.